114 Bay Terrace
Huddleston, Virginia, 24104
5 bed • 4.5 bath • 15 guests • $1,900,000
Annual Revenue
$93,488
Profit (Cash Flow)
-$60,506
Cap Rate
3.6%
Annual Revenue
AirDNA projects $474/night at 68% occupancy ($117,725)
Occupancy Rate
Avg Daily Rate
Return Metrics
-13.44% cash on cash return is a poor return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-13.44%
Cap Rate
3.56%
Tax Calculator (USA)
Your current annual Income
Your income tax rate
Taxes paid on $150,000
$45,000
If you buy this investment property, your estimated deduction will be...
Deductible mortgage interest
$90,176
Deductible property tax
$18,810
Your total deduction
$323,083
Your adjusted annual income
$150,000 - $323,083 = -$173,083
Taxes on -$173,083 (30%)
-$51,925
Your old tax bill
$45,000
Your new tax bill
-$51,925
Estimated tax savings
$96,925
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com
Get tax strategy advice from an experienced real estate CPA and save thousands. We reccomend LearnLikeACPA.com